DDM Analysis: 082640.KS

Valuation Snapshot

Stable Growth	$72,925.92 - $212,289.59	$198,946.44
Multi-Stage	$28,730.15 - $31,466.44	$30,073.09
Blended Fair Value	$114,509.76
Current Price	$8,050.00
Upside	1,322.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.86%	14.89%	534.60	133.01	619.39	219.78	229.77	99.90	359.64	130.85	409.29	359.84
YoY Growth	-	-	301.92%	-78.53%	181.82%	-4.35%	130.00%	-72.22%	174.85%	-68.03%	13.74%	169.72%
Dividend Yield	-	-	10.46%	2.28%	16.26%	3.32%	5.43%	4.25%	7.84%	1.76%	3.99%	3.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	166,536.18
(-) Cash Dividends Paid (M)	22,466.00
(=) Cash Retained (M)	144,070.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,307.24	20,817.02	12,490.21
Cash Retained (M)	144,070.18	144,070.18	144,070.18
(-) Cash Required (M)	-33,307.24	-20,817.02	-12,490.21
(=) Excess Retained (M)	110,762.95	123,253.16	131,579.97
(/) Shares Outstanding (M)	156.01	156.01	156.01
(=) Excess Retained per Share	709.96	790.02	843.39
LTM Dividend per Share	144.00	144.00	144.00
(+) Excess Retained per Share	709.96	790.02	843.39
(=) Adjusted Dividend	853.96	934.02	987.39
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$72,925.92	$198,946.44	$212,289.59
Upside / Downside	805.91%	2,371.38%	2,537.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	166,536.18	177,361.03	188,889.50	201,167.32	214,243.19	228,169.00	235,014.07
Payout Ratio	13.49%	28.79%	44.09%	59.40%	74.70%	90.00%	92.50%
Projected Dividends (M)	22,466.00	51,066.02	83,289.12	119,485.47	160,035.45	205,352.10	217,388.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	47,394.33	47,843.56	48,292.80
Year 2 PV (M)	71,742.58	73,109.07	74,488.46
Year 3 PV (M)	95,520.85	98,262.91	101,056.95
Year 4 PV (M)	118,739.06	123,305.43	128,002.26
Year 5 PV (M)	141,407.00	148,237.01	155,328.43
PV of Terminal Value (M)	4,007,465.31	4,201,027.38	4,401,997.53
Equity Value (M)	4,482,269.12	4,691,785.36	4,909,166.42
Shares Outstanding (M)	156.01	156.01	156.01
Fair Value	$28,730.15	$30,073.09	$31,466.44
Upside / Downside	256.90%	273.58%	290.89%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tong Yang Life Insurance Co., Ltd. (082640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener